Highlights

[SHANG] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -53.00%    YoY -     64.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 422,002 310,643 198,697 99,632 367,371 262,098 169,041 83.72%
  QoQ % 35.85% 56.34% 99.43% -72.88% 40.17% 55.05% -
  Horiz. % 249.64% 183.77% 117.54% 58.94% 217.33% 155.05% 100.00%
PBT 91,282 71,601 42,703 21,608 51,505 38,472 19,902 175.29%
  QoQ % 27.49% 67.67% 97.63% -58.05% 33.88% 93.31% -
  Horiz. % 458.66% 359.77% 214.57% 108.57% 258.79% 193.31% 100.00%
Tax -11,785 -8,000 -5,811 -2,676 -7,278 -6,040 -3,360 130.32%
  QoQ % -47.31% -37.67% -117.15% 63.23% -20.50% -79.76% -
  Horiz. % 350.74% 238.10% 172.95% 79.64% 216.61% 179.76% 100.00%
NP 79,497 63,601 36,892 18,932 44,227 32,432 16,542 183.97%
  QoQ % 24.99% 72.40% 94.87% -57.19% 36.37% 96.06% -
  Horiz. % 480.58% 384.48% 223.02% 114.45% 267.36% 196.06% 100.00%
NP to SH 69,959 55,922 32,428 16,616 35,353 25,946 13,306 201.45%
  QoQ % 25.10% 72.45% 95.16% -53.00% 36.26% 94.99% -
  Horiz. % 525.77% 420.28% 243.71% 124.88% 265.69% 194.99% 100.00%
Tax Rate 12.91 % 11.17 % 13.61 % 12.38 % 14.13 % 15.70 % 16.88 % -16.33%
  QoQ % 15.58% -17.93% 9.94% -12.38% -10.00% -6.99% -
  Horiz. % 76.48% 66.17% 80.63% 73.34% 83.71% 93.01% 100.00%
Total Cost 342,505 247,042 161,805 80,700 323,144 229,666 152,499 71.25%
  QoQ % 38.64% 52.68% 100.50% -75.03% 40.70% 50.60% -
  Horiz. % 224.59% 162.00% 106.10% 52.92% 211.90% 150.60% 100.00%
Net Worth 791,812 777,760 764,191 764,160 748,708 738,449 737,117 4.87%
  QoQ % 1.81% 1.78% 0.00% 2.06% 1.39% 0.18% -
  Horiz. % 107.42% 105.51% 103.67% 103.67% 101.57% 100.18% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 39,599 13,199 13,200 - 35,220 13,192 13,217 107.40%
  QoQ % 200.01% -0.00% 0.00% 0.00% 166.97% -0.19% -
  Horiz. % 299.59% 99.86% 99.86% 0.00% 266.46% 99.81% 100.00%
Div Payout % 56.60 % 23.60 % 40.71 % - % 99.63 % 50.85 % 99.34 % -31.20%
  QoQ % 139.83% -42.03% 0.00% 0.00% 95.93% -48.81% -
  Horiz. % 56.98% 23.76% 40.98% 0.00% 100.29% 51.19% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 791,812 777,760 764,191 764,160 748,708 738,449 737,117 4.87%
  QoQ % 1.81% 1.78% 0.00% 2.06% 1.39% 0.18% -
  Horiz. % 107.42% 105.51% 103.67% 103.67% 101.57% 100.18% 100.00%
NOSH 439,993 439,984 440,000 439,576 440,261 439,762 440,596 -0.09%
  QoQ % 0.00% -0.00% 0.10% -0.16% 0.11% -0.19% -
  Horiz. % 99.86% 99.86% 99.86% 99.77% 99.92% 99.81% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.84 % 20.47 % 18.57 % 19.00 % 12.04 % 12.37 % 9.79 % 54.53%
  QoQ % -7.96% 10.23% -2.26% 57.81% -2.67% 26.35% -
  Horiz. % 192.44% 209.09% 189.68% 194.08% 122.98% 126.35% 100.00%
ROE 8.84 % 7.19 % 4.24 % 2.17 % 4.72 % 3.51 % 1.81 % 187.03%
  QoQ % 22.95% 69.58% 95.39% -54.03% 34.47% 93.92% -
  Horiz. % 488.40% 397.24% 234.25% 119.89% 260.77% 193.92% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.91 70.60 45.16 22.67 83.44 59.60 38.37 83.88%
  QoQ % 35.85% 56.33% 99.21% -72.83% 40.00% 55.33% -
  Horiz. % 249.96% 184.00% 117.70% 59.08% 217.46% 155.33% 100.00%
EPS 15.90 12.71 7.37 3.78 8.03 5.90 3.02 201.73%
  QoQ % 25.10% 72.46% 94.97% -52.93% 36.10% 95.36% -
  Horiz. % 526.49% 420.86% 244.04% 125.17% 265.89% 195.36% 100.00%
DPS 9.00 3.00 3.00 0.00 8.00 3.00 3.00 107.59%
  QoQ % 200.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 0.00% 266.67% 100.00% 100.00%
NAPS 1.7996 1.7677 1.7368 1.7384 1.7006 1.6792 1.6730 4.97%
  QoQ % 1.80% 1.78% -0.09% 2.22% 1.27% 0.37% -
  Horiz. % 107.57% 105.66% 103.81% 103.91% 101.65% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.91 70.60 45.16 22.64 83.49 59.57 38.42 83.72%
  QoQ % 35.85% 56.33% 99.47% -72.88% 40.15% 55.05% -
  Horiz. % 249.64% 183.76% 117.54% 58.93% 217.31% 155.05% 100.00%
EPS 15.90 12.71 7.37 3.78 8.03 5.90 3.02 201.73%
  QoQ % 25.10% 72.46% 94.97% -52.93% 36.10% 95.36% -
  Horiz. % 526.49% 420.86% 244.04% 125.17% 265.89% 195.36% 100.00%
DPS 9.00 3.00 3.00 0.00 8.00 3.00 3.00 107.59%
  QoQ % 200.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 0.00% 266.67% 100.00% 100.00%
NAPS 1.7996 1.7676 1.7368 1.7367 1.7016 1.6783 1.6753 4.87%
  QoQ % 1.81% 1.77% 0.01% 2.06% 1.39% 0.18% -
  Horiz. % 107.42% 105.51% 103.67% 103.67% 101.57% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6700 2.9600 2.2000 1.9000 1.8300 1.8100 1.7000 -
P/RPS 2.78 4.19 4.87 8.38 2.19 3.04 4.43 -26.64%
  QoQ % -33.65% -13.96% -41.89% 282.65% -27.96% -31.38% -
  Horiz. % 62.75% 94.58% 109.93% 189.16% 49.44% 68.62% 100.00%
P/EPS 16.79 23.29 29.85 50.26 22.79 30.68 56.29 -55.26%
  QoQ % -27.91% -21.98% -40.61% 120.54% -25.72% -45.50% -
  Horiz. % 29.83% 41.38% 53.03% 89.29% 40.49% 54.50% 100.00%
EY 5.96 4.29 3.35 1.99 4.39 3.26 1.78 123.32%
  QoQ % 38.93% 28.06% 68.34% -54.67% 34.66% 83.15% -
  Horiz. % 334.83% 241.01% 188.20% 111.80% 246.63% 183.15% 100.00%
DY 3.37 1.01 1.36 0.00 4.37 1.66 1.76 54.02%
  QoQ % 233.66% -25.74% 0.00% 0.00% 163.25% -5.68% -
  Horiz. % 191.48% 57.39% 77.27% 0.00% 248.30% 94.32% 100.00%
P/NAPS 1.48 1.67 1.27 1.09 1.08 1.08 1.02 28.08%
  QoQ % -11.38% 31.50% 16.51% 0.93% 0.00% 5.88% -
  Horiz. % 145.10% 163.73% 124.51% 106.86% 105.88% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 -
Price 2.6300 2.8100 2.7000 2.1500 1.7800 1.8600 1.8200 -
P/RPS 2.74 3.98 5.98 9.49 2.13 3.12 4.74 -30.54%
  QoQ % -31.16% -33.44% -36.99% 345.54% -31.73% -34.18% -
  Horiz. % 57.81% 83.97% 126.16% 200.21% 44.94% 65.82% 100.00%
P/EPS 16.54 22.11 36.64 56.88 22.17 31.53 60.26 -57.67%
  QoQ % -25.19% -39.66% -35.58% 156.56% -29.69% -47.68% -
  Horiz. % 27.45% 36.69% 60.80% 94.39% 36.79% 52.32% 100.00%
EY 6.05 4.52 2.73 1.76 4.51 3.17 1.66 136.27%
  QoQ % 33.85% 65.57% 55.11% -60.98% 42.27% 90.96% -
  Horiz. % 364.46% 272.29% 164.46% 106.02% 271.69% 190.96% 100.00%
DY 3.42 1.07 1.11 0.00 4.49 1.61 1.65 62.35%
  QoQ % 219.63% -3.60% 0.00% 0.00% 178.88% -2.42% -
  Horiz. % 207.27% 64.85% 67.27% 0.00% 272.12% 97.58% 100.00%
P/NAPS 1.46 1.59 1.55 1.24 1.05 1.11 1.09 21.45%
  QoQ % -8.18% 2.58% 25.00% 18.10% -5.41% 1.83% -
  Horiz. % 133.94% 145.87% 142.20% 113.76% 96.33% 101.83% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers